Taller Amortizacion

Diego Hernn Ruiz Malpica.
Taller Tablas de Amortizacin - Parcial. Matemtica Financiera

Punto 1
tabla
amortizacin
monto
plazo meses
tasa
forma de pago
n
o Saldo Inicial
$
175.000.000.0
0
60
13.91% EA
Cuotas mesuales vencidas
Abono a K
Intereses
1.091% MV
Cuota
0 175000000.00
1 175000000.00
1424157.52
1909008.19
3333165.71
2 173575842.48
1464693.11
1893472.60
3358165.71
3 172111149.38
1505670.88
1877494.83
3383165.71
4 170605478.49
1547095.67
1861070.04
3408165.71
5 169058382.82
1588972.35
1844193.36
3433165.71
6 167469410.47
1631305.84
1826859.87
3458165.71
7 165838104.63
1674101.14
1809064.58
3483165.71
8 164164003.49
1717363.27
1790802.45
3508165.71
9
1
0
1
1
1
2
1
3
1
4
1
5
1
6
1
7
1
162446640.23
1761097.33
1772068.39
3533165.71
160685542.90
1805308.46
1752857.25
3558165.71
158880234.44
157030232.5
5
1850001.88
1733163.83
3583165.71
1895182.85
1712982.86
3608165.71
155135049.70
1940856.68
1692309.04
3633165.71
153194193.03
1987028.74
1671136.97
3658165.71
151207164.29
2033704.48
1649461.23
3683165.71
149173459.81
2080889.38
1627276.33
3708165.71
147092570.42
144963981.41
2128589.01
2176808.98
1604576.70
1581356.73
3733165.71
3758165.71
Saldo Final
175000000.0
0
173575842.4
8
172111149.3
8
170605478.4
9
169058382.8
2
167469410.4
7
165838104.6
3
164164003.4
9
162446640.2
3
160685542.9
0
158880234.4
4
157030232.5
5
155135049.
70
153194193.0
3
151207164.2
9
149173459.8
1
147092570.4
2
144963981.4
1
142787172.4

8
1
9
2
0
2
1
2
2
2
3
2
4
2
5
2
6
2
7
2
8
2
9
3
0
3
1
3
2
3
3
3
4
3
5
3
6
3
7
3
8
3
9
4
0
4
1
4
2
142787172.44
2225554.95
1557610.76
3783165.71
140561617.48
2274832.68
1533333.03
3808165.71
138286784.80
2324647.97
1508517.75
3833165.71
135962136.83
2375006.66
1483159.05
3858165.71
133587130.17
2425914.70
1457251.01
3883165.71
131161215.46
2477378.08
1430787.63
3908165.71
128683837.38
2529402.85
1403762.86
3933165.71
126154434.53
2581995.14
1376170.57
3958165.71
123572439.39
2635161.14
1348004.57
3983165.71
120937278.24
2688907.11
1319258.60
4008165.71
118248371.13
2743239.37
1289926.34
4033165.71
115505131.76
2798164.32
1260001.39
4058165.71
112706967.44
2853688.43
1229477.28
4083165.71
109853279.01
2909818.23
1198347.48
4108165.71
106943460.79
2966560.32
1166605.39
4133165.71
103976900.46
3023921.40
1134244.31
4158165.71
4
140561617.4
8
138286784.8
0
135962136.8
3
133587130.1
7
131161215.4
6
128683837.3
8
126154434.5
3
123572439.3
9
120937278.2
4
118248371.1
3
115505131.7
6
112706967.4
4
109853279.0
1
106943460.7
9
103976900.4
6
100952979.0
7
100952979.07
3081908.20
1101257.51
4183165.71
97871070.87
97871070.87
3140527.56
1067638.15
4208165.71
94730543.31
94730543.31
3199786.38
1033379.33
4233165.71
91530756.93
91530756.93
3259691.62
998474.09
4258165.71
88271065.31
88271065.31
3320250.36
962915.35
4283165.71
84950814.95
84950814.95
3381469.70
926696.01
4308165.71
81569345.25
81569345.25
3443356.86
889808.85
4333165.71
78125988.39
78125988.39
3505919.13
852246.58
4358165.71
74620069.26

4
3
4
4
4
5
4
6
4
7
4
8
4
9
5
0
5
1
5
2
5
3
5
4
5
5
5
6
5
7
5
8
5
9
6
0
74620069.26
3569163.86
814001.85
4383165.71
71050905.40
71050905.40
3633098.51
775067.20
4408165.71
67417806.89
67417806.89
3697730.59
735435.12
4433165.71
63720076.30
63720076.30
3763067.72
695097.99
4458165.71
59957008.58
59957008.58
3829117.59
654048.12
4483165.71
56127890.98
56127890.98
3895887.97
612277.74
4508165.71
52232003.01
52232003.01
3963386.73
569778.98
4533165.71
48268616.28
48268616.28
4031621.80
526543.91
4558165.71
44236994.48
44236994.48
4100601.23
482564.49
4583165.71
40136393.25
40136393.25
4170333.12
437832.59
4608165.71
35966060.13
35966060.13
4240825.69
392340.02
4633165.71
31725234.44
31725234.44
4312087.24
346078.47
4658165.71
27413147.20
27413147.20
4384126.15
299039.56
4683165.71
23029021.05
23029021.05
4456950.91
251214.80
4708165.71
18572070.14
18572070.14
4530570.09
202595.62
4733165.71
14041500.05
14041500.05
4604992.35
153173.36
4758165.71
9436507.71
9436507.71
4680226.45
102939.26
4783165.71
4756281.25
4756281.25
4756281.25
51884.46
4808165.71
0.00

Punto 2
GRADIENTE
CRECIENTE
monto
plazo meses
tasa
forma de pago
n
o Saldo Inicial
$
1.000.000.0
0
6
18.00% NAMV
Cuotas mensuales
vencidas
Interes
Abono a K es
IP 1.5%
Saldo
Gradien
Final
te
$
1.000.000.0
0
Cuota
$
0 1.000.000.00
1
1000000.00
140159.72
859840.28
150020.10
709820.17
160416.29
15000.0
0
12897.6
0
10647.3
0
549403.88
171375.72
8241.06
378028.17
182927.19
5670.42
195100.98
195100.98
2926.51
155159.
72
162917.
71
171063.
59
179616.
77
188597.
61
198027.
49
859840.28
0.00
709820.17
7757.99
549403.88
8145.89
378028.17
8553.18
195100.98
8980.84
0.00
9429.88
GRADIENTE
DECRECIENTE
monto
plazo meses
tasa
forma de pago
n
o Saldo Inicial
$
1.000.000.0
0
6
18.00% NAMV
Cuotas mensuales
vencidas
Interes
Abono a K es
IP 1.5%
Cuota
$
0 1.000.000.00
1
2
1000000.00
816664.46
183335.54
176168.79
15000.0
0
12249.9
198335.
54
188418.
Saldo
Gradien
Final
te
$
1.000.000.0
0
816664.46
0.00
640495.67 -9916.78

7
3
640495.67
169390.39
9607.44
471105.28
162981.35
7066.58
308123.93
156923.68
4621.86
151200.25
151200.25
2268.00
76
178997.
82
170047.
93
161545.
53
153468.
26
471105.28 -9420.94
308123.93 -8949.89
151200.25 -8502.40
0.00 -8077.28
Punto 3
tabla amortizacion
monto
plazo meses
tasa
forma de pago
n
o
$
70.000.000.00
IP
36
EA
16.20% NAMV
Cuotas uniformes mesuales vencidas
Abono a K
Intereses
Cuota
70000000.00
70000000.00
1522909.73
945000.00
68477090.27
1543469.01
924440.72
66933621.26
1564305.84
903603.89
65369315.42
1585423.97
882485.76
63783891.45
1606827.19
861082.53
62177064.26
1628519.36
839390.37
60548544.90
1650504.37
817405.36
58898040.53
1672786.18
795123.55
9
10
57225254.35
55529885.55
1695368.79
1718256.27
772540.93
749653.45
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
1.35%
17.46%
Saldo
Final
70000000.0
0
68477090.2
7
66933621.2
6
65369315.4
2
63783891.4
5
62177064.2
6
60548544.9
0
58898040.5
3
57225254.3
5
55529885.5
5
53811629.2

11
53811629.28
1741452.73
726457.00
12
52070176.55
1764962.34
702947.38
13
50305214.20
1788789.34
679120.39
14
48516424.87
1812937.99
654971.74
15
46703486.87
1837412.66
630497.07
16
44866074.22
1862217.73
605692.00
17
43003856.49
1887357.67
580552.06
18
41116498.83
1912836.99
555072.73
19
39203661.83
1938660.29
529249.43
20
37265001.54
1964832.21
503077.52
21
35300169.33
1991357.44
476552.29
22
33308811.89
2018240.77
449668.96
23
31290571.12
2045487.02
422422.71
24
29245084.11
2073101.09
394808.64
25
27171983.01
2101087.96
366821.77
26
25070895.06
2129452.64
338457.08
27
22941442.41
2158200.26
309709.47
28
20783242.16
2187335.96
280573.77
29
18595906.20
2216864.99
251044.73
30
16379041.20
2246792.67
221117.06
31
14132248.53
2277124.37
190785.36
32
11855124.16
2307865.55
160044.18
33
9547258.61
2339021.74
128887.99
34
7208236.87
2370598.53
97311.20
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
2467909.7
3
8
52070176.5
5
50305214.2
0
48516424.8
7
46703486.8
7
44866074.2
2
43003856.4
9
41116498.8
3
39203661.8
3
37265001.5
4
35300169.3
3
33308811.8
9
31290571.1
2
29245084.1
1
27171983.0
1
25070895.0
6
22941442.4
1
20783242.1
6
18595906.2
0
16379041.2
0
14132248.5
3
11855124.1
6
9547258.61
7208236.87
4837638.34

35
4837638.34
2402601.61
36
2435036.73
2435036.73
2467909.7
3 2435036.73
2467909.7
32873.00
3
0.00
88844750.
2
65308.12
tabla amortizacion
monto
plazo meses
tasa
forma de pago
No. Saldo
no inicial
$
70.000.000.00
30
16.00% NATV
IP
EA
4%
17%
Abono a K
uniforme
Abono a K
70000000.00
70000000.00
2333333.33
67666666.67
2333333.33
65333333.33
2333333.33
63000000.00
2333333.33
60666666.67
2333333.33
58333333.33
2333333.33
56000000.00
2333333.33
53666666.67
2333333.33
51333333.33
2333333.33
10
49000000.00
2333333.33
11
46666666.67
2333333.33
12
44333333.33
2333333.33
13
42000000.00
2333333.33
14
39666666.67
2333333.33
15
37333333.33
2333333.33
Intereses
2800000.0
0
2706666.6
7
2613333.3
3
2520000.0
0
2426666.6
7
2333333.3
3
2240000.0
0
2146666.6
7
2053333.3
3
1960000.0
0
1866666.6
7
1773333.3
3
1680000.0
0
1586666.6
7
1493333.3
3
Cuota
5133333.3
3
5040000.0
0
4946666.6
7
4853333.3
3
4760000.0
0
4666666.6
7
4573333.3
3
4480000.0
0
4386666.6
7
4293333.3
3
4200000.0
0
4106666.6
7
4013333.3
3
3920000.0
0
3826666.6
7
Saldo Final
70000000.0
0
67666666.6
7
65333333.3
3
63000000.0
0
60666666.6
7
58333333.3
3
56000000.0
0
53666666.6
7
51333333.3
3
49000000.0
0
46666666.6
7
44333333.3
3
42000000.0
0
39666666.6
7
37333333.3
3
35000000.0
0

16
35000000.00
2333333.33
17
32666666.67
2333333.33
18
30333333.33
2333333.33
19
28000000.00
2333333.33
20
25666666.67
2333333.33
1400000.0
0
1306666.6
7
1213333.3
3
1120000.0
0
1026666.6
7
21
23333333.33
2333333.33
933333.33
22
21000000.00
2333333.33
840000.00
23
18666666.67
2333333.33
746666.67
24
16333333.33
2333333.33
653333.33
25
14000000.00
2333333.33
560000.00
26
11666666.67
2333333.33
466666.67
27
9333333.33
2333333.33
373333.33
28
7000000.00
2333333.33
280000.00
29
4666666.67
2333333.33
186666.67
30
2333333.33
2333333.33
93333.33
3733333.3
3
3640000.0
0
3546666.6
7
3453333.3
3
3360000.0
0
3266666.6
7
3173333.3
3
3080000.0
0
2986666.6
7
2893333.3
3
2800000.0
0
2706666.6
7
2613333.3
3
2520000.0
0
2426666.6
7
113400000
32666666.6
7
30333333.3
3
28000000.0
0
25666666.6
7
23333333.3
3
21000000.0
0
18666666.6
7
16333333.3
3
14000000.0
0
11666666.6
7
9333333.33
7000000.00
4666666.67
2333333.33
0.00

Punto 4
monto
plazo en meses
tasa
$
100.000.000.0
0
144
UVR+11%EA
UVR
Spread
Cf
3.00%
11.00
%
14.33
%
forma de pago CUMV en UVR

no saldo
abono a
saldo
.
inicial
k
intereses cuota
final
456662.70
456662.70
0
9
9
456662.70
3988.7632 5585.258 455.066.2
1
9 1.596.49
8
0
1
455066.21
3974.8185 5585.258 453.455.7
2
4 1.610.44
4
0
7
453455.77
3960.7520 5585.258 451.831.2
3
5 1.624.51
1
0
7
451831.26
3946.5626 5585.258 450.192.5
4
9 1.638.70
1
0
7
450192.57
3932.2492 5585.258 448.539.5
5
3 1.653.01
7
0
6
448539.56
3917.8109 5585.258 446.872.1
6
4 1.667.45
1
0
2
446872.11
3903.2464 5585.258 445.190.1
7
7 1.682.01
4
0
1
445190.10
3888.5547 5585.258 443.493.4
8
6 1.696.70
5
0
0
443493.40
3873.7347 5585.258 441.781.8
9
2 1.711.52
3
0
8
441781.87
3858.7852 5585.258 440.055.4
10
9 1.726.47
7
0
1
440055.40
3843.7052 5585.258 438.313.8
11
6 1.741.55
3
0
5
438313.85
3828.4934 5585.258 436.557.0
12
4 1.756.76
8
0
9
436557.08
3813.1488 5585.258 434.784.9
13
9 1.772.11
5
0
8
0.25% Reflejo de inflacin
UVR
218.98
0.87%
1.12%
UVR
218.98
219.52006
4
220.06145
9
220.60419
221.14826
221.69367
1
222.24042
7
222.78853
2
223.33798
9
223.88880
1
224.44097
1
224.99450
3
225.5494
226.10566
6
saldo
inicial
abono a k
10000000
0
10000000
0 103.835.65
99896164.
3 108.024.77
99788139.
6 112.268.36
99675871.
2 116.567.05
99559304.
2 120.921.48
99438382.
7 125.332.28
99313050.
4 129.800.12
99183250.
3 134.325.65
99048924.
6 138.909.53
98910015.
1 143.552.44
98766462.
7 148.255.06
98618207.
6 153.018.09
98465189.
5 157.842.21
intereses
cuota
1122240.5
5
1121075.2
6
1119862.9
6
1118603.0
4
1117294.8
8
1115937.8
5
1114531.3
2
1113074.6
5
1111567.1
9
1110008.2
9
1108397.2
9
1106733.5
1
1105016.2
8
1226076.199
5
1229100.034
2
1232131.326
4
1235170.094
7
1238216.357
4
1241270.132
9
1244331.439
9
1247400.297
0
1250476.722
6
1253560.735
5
1256652.354
5
1259751.598
2
1262858.485
5
saldo final
100000000
99.896.164.35
99.788.139.57
99.675.871.21
99.559.304.16
99.438.382.68
99.313.050.39
99.183.250.27
99.048.924.62
98.910.015.09
98.766.462.65
98.618.207.59
98.465.189.50
98.307.347.30

14 434784.98
432997.39
15
2
16 431194.19
429375.23
17
8
427540.39
18
9
425689.53
19
2
20
423822.5
421939.15
21
9
420039.36
22
8
418122.98
23
3
24 416189.86
414239.85
25
1
26 412272.81
410288.58
27
7
408287.03
28
3
406267.99
29
7
404231.32
30
5
402176.86
31
3
400104.45
32
7
398013.94
33
8
1.787.59 3797.6702
3782.0563
1.803.20
5
3766.3061
1.818.95
1
3750.4183
1.834.84
1
3734.3917
1.850.87
3
3718.2251
1.867.03
6
3701.9173
1.883.34
9
3685.4671
1.899.79
7
3668.8732
1.916.38
7
3652.1344
1.933.12
3
3635.2493
1.950.01
8
3618.2168
1.967.04
4
3601.0355
1.984.22
4
3583.7041
2.001.55
6
2.019.04 3566.2214
3548.5859
2.036.67
4
3530.7964
2.054.46
3
3512.8515
2.072.41
4
3494.7499
2.090.51
2
3476.4901
2.108.77
8
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
432.997.3
9
431.194.1
9
429.375.2
4
427.540.4
0
425.689.5
3
423.822.5
0
421.939.1
6
420.039.3
7
418.122.9
8
416.189.8
6
414.239.8
5
412.272.8
1
410.288.5
9
408.287.0
3
406.268.0
0
404.231.3
2
402.176.8
6
400.104.4
6
398.013.9
5
395.905.1
8
226.66330
3
227.22231
6
227.78270
8
228.34448
1
228.90764
229.47218
8
230.03812
9
230.60546
5
231.1742
231.74433
8
232.31588
2
232.88883
6
233.46320
2
234.03898
6
234.61618
9
235.19481
6
235.77487
236.35635
4
236.93927
2
237.52362
9
98307347.
3
98144619.
2
97976942.
6
97804254.
4
97626490.
5
97443586.
4
97255476.
4
97062094.
5
96863373.
7
96659246.
2
96449643.
5
96234496.
3
96013734.
6
95787287.
5
95555083.
1
95317049.
1
95073111.
9
94823197.
4
94567230.
6
94305135.
4
1103244.9 1265973.035
1
2 98.144.619.17
1101418.7 1269095.266
167.676.56
1
2 97.976.942.61
1099536.9 1272225.197
172.688.22
8
5 97.804.254.39
1275362.848
177.763.85
1097599
1 97.626.490.54
1095604.0 1278508.236
182.904.18
6
9 97.443.586.37
1093551.4 1281661.383
188.109.95
4
1 97.255.476.42
1091440.3 1284822.305
193.381.92
9
9 97.062.094.50
1089270.1 1287991.024
198.720.84
8
3 96.863.373.66
1087040.0 1291167.557
204.127.50
5
6 96.659.246.15
1084749.2 1294351.925
209.602.67
5
1 96.449.643.48
1082397.0 1297544.146
215.147.14
1
2 96.234.496.34
1079982.5 1300744.240
220.761.70
4
1 96.013.734.64
1077505.0 1303952.226
226.447.17
6
3 95.787.287.47
1074963.7 1307168.124
232.204.35
8
2 95.555.083.13
1072357.8 1310391.953
238.034.07
9
5 95.317.049.06
1069686.5 1313623.733
243.937.16
7
5 95.073.111.90
1066949.0 1316863.484
249.914.47
1
0 94.823.197.42
1064144.3 1320111.224
255.966.86
7
6 94.567.230.57
1323366.975
262.095.17 1061271.8
0 94.305.135.40
1058330.4 1326630.755
268.300.29
7
0 94.036.835.11
162.728.12

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
395905.18
1
393777.99
4
391632.22
6
389467.71
7
387284.30
1
385081.81
4
382860.08
9
380618.95
9
378358.25
3
376077.8
373777.42
9
371456.96
5
369116.23
3
366755.05
5
364373.25
3
361970.64
8
359547.05
6
357102.29
6
354636.18
1
352148.52
6
2.127.19
2.145.77
2.164.51
2.183.42
2.202.49
2.221.72
2.241.13
2.260.71
2.280.45
2.300.37
2.320.46
2.340.73
2.361.18
2.381.80
2.402.61
2.423.59
3458.0709
5
3439.4908
3
3420.7484
3
3401.8423
1
3382.7710
6
3363.5332
3
3344.1273
7
3324.552
3304.8056
6
3284.8868
3
3264.7940
2
3244.5257
1
3224.0803
7
3203.4564
4
3182.6523
7
3161.6665
8
2.444.76 3140.4975
3119.1435
2.466.11
1
2.487.66
3097.603
3075.8743
2.509.38
4
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
393.777.9
9
391.632.2
3
389.467.7
2
387.284.3
0
385.081.8
1
382.860.0
9
380.618.9
6
378.358.2
5
376.077.8
0
373.777.4
3
371.456.9
6
369.116.2
3
366.755.0
5
364.373.2
5
361.970.6
5
359.547.0
6
357.102.3
0
354.636.1
8
352.148.5
3
349.639.1
4
238.10942
6
238.69666
8
239.28535
8
239.87550
1
240.46709
8
241.06015
5
241.65467
5
94036835.
1
93762252
93481307.
5
93193922.
2
92900015.
6
92599506.
5
92292312.
5
91978350.
6
91657536.
4
91329785.
1
90995010.
4
90653125.
3
90304041.
8
89947670.
7
242.25066
242.84811
6
243.44704
5
244.04745
1
244.64933
8
245.25270
9
245.85756
8
246.46391
9 89583922
247.07176 89212704.
6
5
247.68111 88833926.
1
1
88447493.
248.29196
5
248.90431 88053312.
5
4
87651287.
249.51818
6
274.583.09
280.944.47
287.385.33
293.906.59
300.509.15
307.193.96
313.961.96
320.814.10
327.751.35
334.774.68
1055319.4
9
1052238.0
1
1049085.1
4
1045859.9
8
1042561.6
4
1039189.2
1
1035741.7
5
1032218.3
4
1028618.0
4
1024939.8
8
341.885.08 1021182.9
1017346.1
349.083.55
3
1013428.5
356.371.09
7
1009429.2
363.748.73
3
371.217.49 1005347.1
1001181.1
378.778.42
4
996930.33
386.432.58
7
992593.63
394.181.03
4
988169.97
402.024.85
4
983658.28
409.965.13
9
1329902.584
3
1333182.482
9
1336470.470
5
1339766.567
3
1343070.793
0
1346383.167
9
1349703.712
1
1353032.445
5
1356369.388
5
1359714.561
4
1363067.984
3
1366429.677
7
1369799.661
9
1373177.957
4
1376564.584
7
1379959.564
3
1383362.916
8
1386774.663
0
1390194.823
4
1393623.418
9
93.762.252.02
93.481.307.54
93.193.922.21
92.900.015.62
92.599.506.47
92.292.312.51
91.978.350.55
91.657.536.45
91.329.785.10
90.995.010.41
90.653.125.33
90.304.041.78
89.947.670.69
89.583.921.97
89.212.704.48
88.833.926.05
88.447.493.47
88.053.312.45
87.651.287.60
87.241.322.47

54
349639.14
2
2.531.30
55 347107.84
344554.42
56
8
341978.71
57
3
2.553.41
58
339380.5
336759.59
3
334115.79
3
331448.90
1
328758.71
5
2.620.91
63 326045.03
323307.64
64
3
320546.34
65
6
2.737.39
66 317760.93
314951.18
67
5
312116.89
68
8
309257.85
69
4
306373.83
70
8
303464.63
71
1
300530.01
72
3
297569.76
73
2
2.809.75
59
60
61
62
2.575.72
2.598.21
2.643.80
2.666.89
2.690.19
2.713.68
2.761.30
2.785.42
2.834.29
2.859.04
2.884.02
2.909.21
2.934.62
2.960.25
2.986.11
3053.9558
9
3031.846
3009.5429
8
2987.0451
6
2964.3508
2
2941.4582
6
2918.3657
5
2895.0715
2
2871.5738
4
2847.8709
1
2823.9609
4
2799.8421
4
2775.5126
6
2750.9706
7
2726.2143
3
2701.2417
4
2676.0510
3
2650.6402
9
2625.0075
9
2599.1510
1
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
347.107.8
4
344.554.4
3
341.978.7
1
339.380.5
0
336.759.5
9
334.115.7
9
331.448.9
0
328.758.7
1
326.045.0
3
323.307.6
4
320.546.3
5
317.760.9
3
314.951.1
8
312.116.9
0
309.257.8
5
306.373.8
4
303.464.6
3
300.530.0
1
297.569.7
6
294.583.6
6
250.13355 87241322.
9
5
250.75045 86823319.
6
5
251.36887
4 86397180
251.98881 85962804.
8
1
252.61029
253.23329
5
253.85783
7
254.48391
9
255.11154
5
255.74071
9
256.37144
4
257.00372
5
257.63756
6
85520091
85068938.
5
84609243.
3
84140901
83663806
83177851.
3
82682929
82178929.
7
81665742.
9
81143256.
258.27297
6
258.90994
259.54848
2
260.18859
9
260.83029
4
261.47357
2
262.11843
6
80611358
80069932.
5
79518864.
5
78958037
78387331.
6
77806628.
7
418.002.98
426.139.50
434.375.84
442.713.13
451.152.52
979057.49
4
974366.49
5
969584.18
4
964709.44
3
959741.13
6
459.695.18 954678.12
949519.23
468.342.29
4
944263.30
477.095.04
7
938909.15
485.954.65
3
933455.57
494.922.33
3
927901.35
503.999.31
4
922245.26
513.186.85
9
916486.07
522.486.21
9
910622.52
531.898.65
6
904653.34
541.425.48
4
898577.24
551.068.00
8
892392.93
560.827.52
9
886099.10
570.705.39
6
879694.41
580.702.95
8
873177.53
590.821.57
4
1397060.470
2
1400505.998
2
1403960.023
8
1407422.568
0
1410893.651
7
1414373.296
1
1417861.522
2
1421358.351
2
1424863.804
3
1428377.902
9
1431900.668
1
1435432.121
5
1438972.284
3
1442521.178
2
1446078.824
5
1449645.245
0
1453220.461
3
1456804.495
0
1460397.367
9
1463999.101
7
86.823.319.49
86.397.179.99
85.962.804.15
85.520.091.02
85.068.938.51
84.609.243.33
84.140.901.04
83.663.806.00
83.177.851.35
82.682.929.02
82.178.929.70
81.665.742.85
81.143.256.65
80.611.357.99
80.069.932.51
79.518.864.52
78.958.036.99
78.387.331.60
77.806.628.66
77.215.807.09

74
75
76
77
78
79
80
81
294583.65
5
291571.46
6
288532.96
6
285467.92
6
282376.11
5
279257.29
7
276111.23
8
3.012.19
3.038.50
3.065.04
3.091.81
3.118.82
3.146.06
3.173.54
272937.7
269736.44
2
266507.22
2
263249.79
6
259963.91
8
3.201.26
86 256649.34
253305.80
87
9
249933.07
88
5
3.343.53
89 246530.88
3.431.91
90 243098.97
239637.08
91
2
236144.95
92
7
232622.32
93
9
3.461.89
82
83
84
85
3.229.22
3.257.43
3.285.88
3.314.58
3.372.73
3.402.19
3.492.13
3.522.63
3.553.40
2573.0685
8
2546.7583
3
2520.2182
6
2493.4463
9
2466.4406
7
2439.1990
7
2411.7195
2
2383.9999
5
2356.0382
6
2327.8323
4
2299.3800
5
2270.6792
4
2241.7277
4
2212.5233
6
2183.0638
9
2153.3471
1
2123.3707
6
2093.1325
8
2062.6302
8
2031.8615
6
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
291.571.4
7
288.532.9
7
285.467.9
3
282.376.1
1
279.257.3
0
276.111.2
4
272.937.7
0
269.736.4
4
266.507.2
2
263.249.8
0
259.963.9
2
256.649.3
4
253.305.8
1
249.933.0
7
246.530.8
8
243.098.9
7
239.637.0
8
236.144.9
6
232.622.3
3
229.068.9
3
262.76489 77215807.
1
1
76614744.
263.41294
5
264.06258
8 76003317
264.71383 75381399.
7
3
265.36669 74748864.
3
8
266.02115 74105585.
9
5
266.67723 73451431.
9
6
267.33493 72786272.
7
1
267.99425 72109974.
7
6
268.65520 71422404.
3
9
269.31777 70723427.
9
4
269.98198 70012905.
9
1
270.64783 69290699.
8
3
271.31532 68556669.
8
6
271.98446 67810674.
5
2
272.65525 67052569.
2
7
273.32769 66282210.
4
9
274.00179
3 65499451
274.67755 64704141.
6
7
275.35498 63896132.
5
8
601.062.62
611.427.51
621.917.65
632.534.46
643.279.38
654.153.89
665.159.44
676.297.54
687.569.70
698.977.44
710.522.31
722.205.87
734.029.69
745.995.37
866547.09
5
859801.72
7
852940.03
9
845960.62
7
838862.06
9
831642.92
7
824301.74
7
816837.05
8
809247.37
3
801531.18
7
793686.97
8
785713.20
9
777608.32
2
769370.74
3
758.104.54 760998.88
752491.12
770.358.81
4
743845.84
782.759.85
5
735061.39
795.309.32
7
726136.11
808.008.91
3
717068.30
820.860.33
9
1467609.718
5
1471229.240
0
1474857.688
2
1478495.085
1
1482141.452
8
1485796.813
5
1489461.189
3
1493134.602
4
1496817.075
1
1500508.629
8
1504209.288
9
1507919.074
8
1511638.010
0
1515366.117
2
1519103.418
8
1522849.937
6
1526605.696
4
1530370.717
9
1534145.024
9
1537928.640
4
76.614.744.46
76.003.316.95
75.381.399.30
74.748.864.84
74.105.585.46
73.451.431.57
72.786.272.13
72.109.974.59
71.422.404.88
70.723.427.44
70.012.905.13
69.290.699.26
68.556.669.58
67.810.674.20
67.052.569.66
66.282.210.85
65.499.451.00
64.704.141.68
63.896.132.77
63.075.272.43

98
229068.93
3
225484.49
9
221868.75
6
218221.43
2
214542.24
9
99
10
0
10
1
10
2
10
3
10
4
10
5
10
6
10
7
10
8
10
9
11
0
11
1
11
2
11
3
210830.93
207087.19
5
203310.75
9
199501.33
8
195658.64
3
191782.38
4
187872.26
7
183927.99
7
179949.27
6
175935.80
1
171887.27
1
167803.37
9
163683.81
5
159528.26
9
155336.42
5
94
95
96
97
2000.8240
8
1969.5155
3.615.74
1
1937.9334
3.647.32
7
1906.0755
3.679.18
7
3.584.43
3.711.32 1873.9394
1841.5225
3.743.74
4
1808.8225
3.776.44
3
3.809.42 1775.8369
1742.5631
3.842.69
6
1708.9987
3.876.26
8
1675.1412
3.910.12
3
1640.9879
3.944.27
5
1606.5363
3.978.72
5
1571.7838
4.013.47
3
1536.7277
4.048.53
6
4.083.89 1501.3655
1465.6943
4.119.56
5
1429.7116
4.155.55
4
1393.4146
4.191.84
3
1356.8005
4.228.46
8
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
225.484.5
0
221.868.7
6
218.221.4
3
214.542.2
5
210.830.9
3
207.087.1
9
203.310.7
6
199.501.3
4
195.658.6
4
191.782.3
8
187.872.2
7
183.928.0
0
179.949.2
8
175.935.8
0
171.887.2
7
167.803.3
8
163.683.8
1
159.528.2
7
155.336.4
3
151.107.9
7
276.03408
4
276.71485
9
277.39731
2
278.08144
9
278.76727
3
279.45478
8
280.14399
9
280.83491
281.52752
4
282.22184
7
282.91788
2
283.61563
4
284.31510
7
285.01630
5
285.71923
2
286.42389
2
287.13029
1
287.83843
2
288.54831
9
289.25995
7
63075272.
707856.28
4 833.865.31
2
62241407.
698498.30
1 847.025.58
7
61394381.
688992.64
5 860.342.92
3
60534038.
679337.52
6 873.819.12
6
59660219.
669531.17
5 887.455.98
3
58772763.
659571.78
5 901.255.32
2
57871508.
2 915.218.99 649457.53
56956289.
639186.57
2 929.348.86
1
56026940.
628757.04
3 943.646.83
1
55083293.
618167.05
5 958.114.79
4
54125178.
607414.70
7 972.754.67
1
53152424.
596498.05
1 987.568.45
4
52164855. 1.002.558.0 585415.16
6
7
1
51162297. 1.017.725.5 574164.04
5
6
7
1.033.072.9 562742.71
50144572
2
8
49111499. 1.048.602.1 551149.15
1
9
5
48062896. 1.064.315.4 539381.31
9
5
6
46998581. 1.080.214.7 527437.13
4
8
7
45918366. 1.096.302.2 515314.52
7
9
9
44822064. 1.112.580.1
4
2 503011.38
1541721.587
4
1545523.888
7
1549335.567
6
1553156.647
0
1556987.150
3
1560827.100
7
1564676.521
4
1568535.435
8
1572403.867
3
1576281.839
4
1580169.375
7
1584066.499
7
1587973.235
0
1591889.605
4
1595815.634
6
1599751.346
4
1603696.764
8
1607651.913
7
1611616.817
0
1615591.498
9
62.241.407.13
61.394.381.55
60.534.038.62
59.660.219.50
58.772.763.52
57.871.508.21
56.956.289.21
56.026.940.35
55.083.293.52
54.125.178.74
53.152.424.06
52.164.855.62
51.162.297.54
50.144.571.98
49.111.499.07
48.062.896.88
46.998.581.43
45.918.366.65
44.822.064.36
43.709.484.25

11
4
11
5
11
6
11
7
11
8
11
9
12
0
12
1
12
2
12
3
12
4
12
5
12
6
12
7
12
8
12
9
13
0
13
1
13
2
13
3
151107.96
8
146842.57
6
142539.92
9
138199.69
9
133821.55
9
129405.17
8
124950.22
2
120456.35
3
115923.23
2
111350.51
7
106737.86
102084.91
4
97391.326
3
92656.741
9
87880.802
9
83063.148
78203.412
8
73301.229
8
68356.228
3
63368.034
1
4.265.39
4.302.65
4.340.23
4.378.14
4.416.38
4.454.96
4.493.87
4.533.12
4.572.72
4.612.66
4.652.95
1319.8667
2
1282.6102
6
1245.0283
8
1207.1182
4
1168.8769
6
1130.3016
7
1091.3894
3
1052.1373
2
1012.5423
5
972.60153
6
932.31185
5
4.693.59 891.67026
850.67367
4.734.58
7
809.31900
4.775.94
6
767.60311
4.817.65
8
725.52285
4.859.74
9
683.07504
4.902.18
6
640.25646
4.945.00
9
597.06388
4.988.19
9
553.49403
5.031.76
9
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
146.842.5
8
142.539.9
3
138.199.7
0
133.821.5
6
129.405.1
8
124.950.2
2
120.456.3
5
115.923.2
3
111.350.5
2
106.737.8
6
102.084.9
1
97.391.33
92.656.74
87.880.80
83.063.15
78.203.41
73.301.23
68.356.23
63.368.03
58.336.27
43709484. 1.129.050.4 490525.55 1619575.983

289.97335
2
3
5
3 42.580.433.82
290.68850 42580433. 1.145.715.4 477854.89 1623570.294
3
8
0
3
6 41.434.718.41
291.40541 41434718. 1.162.577.2
1627574.457
9
4
5 464997.21
0 40.272.141.17
292.12410 40272141. 1.179.638.2 451950.29 1631588.494
3
2
0
7
6 39.092.502.97
1.196.900.5 438711.91 1635612.432
292.84456 39092503
1
9
0 37.895.602.46
293.56679 37895602. 1.214.366.4 425279.81 1639646.293
4
5
8
6
5 36.681.235.98
294.29080
1.232.038.4 411651.70 1643690.103
9 36681236
0
3
6 35.449.197.58
295.01660 35449197. 1.249.918.6 397825.26 1647743.886
9
6
2
8
8 34.199.278.96
1.268.009.4 383798.17 1651807.667
295.7442 34199279
9
5
8 32.931.269.47
296.47358 32931269. 1.286.313.4 369568.05 1655881.471
5
5
1
8
1 31.644.956.05
297.20476 31644956. 1.304.832.7 355132.52 1659965.321
9
1
9
8
5 30.340.123.26
297.93775 30340123. 1.323.570.0 340489.16 1664059.243
6
3
8
5
8 29.016.553.18
298.67255 29016553. 1.342.527.7 325635.52 1668163.262
1
2
4
5
8 27.674.025.44
299.40915 27674025. 1.361.708.2 310569.13 1672277.403
8
4
7
4
5 26.312.317.17
300.14758 26312317. 1.381.114.2 295287.49 1676401.690
1
2
0
2
7 24.931.202.98
300.88782
1.400.748.0 279788.06 1680536.149
6 24931203
8
8
5 23.530.454.90
301.62989 23530454. 1.420.612.5 264068.30 1684680.805
7
9
0
6
0 22.109.842.40
302.37379 22109842. 1.440.710.0 248125.61 1688835.682
8
4
7
6
3 20.669.132.33
303.11953 20669132. 1.461.043.4 231957.38 1693000.806
3
3
2
4
7 19.208.088.91
303.86710 19208088. 1.481.615.2 215560.96 1697176.203
8
9
4
2
4 17.726.473.66

13
4
13
5
13
6
13
7
13
8
13
9
14
0
14
1
14
2
14
3
14
4
58336.270
1
53260.555
7
48140.507
42975.736
7
37765.854
3
32510.465
7
27209.173
3
21861.576
4
16467.270
4
11025.847
2
5536.8955
monto
plazo en
meses
tasa
5.075.71
5.120.05
5.164.77
5.209.88
5.255.39
5.301.29
5.347.60
509.54362
5
465.20932
1
420.48777
5
375.37560
5
329.86939
8
283.96571
3
237.66107
7
5.394.31 190.95199
143.83491
5.441.42
8
96.306297
5.488.95
2
48.362533
5.536.90
2
$
100.000.000.0
0
144
UVR
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
5585.258
0
53.260.56
48.140.51
42.975.74
37.765.85
32.510.47
27.209.17
21.861.58
16.467.27
11.025.85
5.536.90
0.00
304.61652
6
305.36779
2
306.12091
2
306.87588
8
307.63272
7
308.39143
2
309.15200
9
309.91446
1
310.67879
4
311.44501
2
312.21311
9
17726473.
7
16224045.
4
14700560.
3
13155771.
7
11589430.
1
10001283.
2
8391075.9
5
6758550.2
6
5103445.2
2
3425496.9
2
1724438.4
8
1.502.428.2
2
1.523.485.1
0
1.544.788.6
3
1.566.341.6
2
1.588.146.8
8
1.610.207.2
7
1.632.525.6
8
1.655.105.0
4
1.677.948.3
0
1.701.058.4
4
1.724.438.4
8
UVR
3.00%
0.25% Reflejo de inflacion
Spread
0.00%
0.00%
Cf
3.00%
0.25%
198933.67
5
182072.81
6
164975.64
9
147639.40
4
130061.28
4
112238.45
5
94168.056
5
75847.191
4
57272.931
5
38442.315
3
19352.347
8
UVR
1701361.897
8
1705557.915
2
1709764.281
2
1713981.021
1
1718208.160
7
1722445.725
6
1726693.741
4
1730952.234
0
1735221.229
1
1739500.752
8
1743790.830
9
16.224.045.44
14.700.560.34
13.155.771.71
11.589.430.09
10.001.283.22
8.391.075.95
6.758.550.26
5.103.445.22
3.425.496.92
1.724.438.48
0.00
218.98
forma de pago CUMV en UVR

no saldo
abono a
saldo
saldo
.
inicial
k
intereses cuota
final
UVR
inicial
abono a k
intereses cuota
saldo final
456662.7
456662.70
0
09
9
218.98
100000000
100000000
456662.7
1126.2534 3771.525 454.017.4 219.52006
32.543.681. 1122240.5 33665922.17
1
09 2.645.27
4
6
4
4
100000000
63
5
55
67.456.318.37
454017.4
1119.7294 3771.525 451.365.6 220.06145
757022.15
2
37 2.651.80
8
6
4
9 67456318.4
72.945.28
6 829967.4343
67.383.373.09

3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
451365.6
41
448707.3
04
446042.4
12
443370.9
47
440692.8
94
438008.2
36
435316.9
57
432619.0
4
429914.4
7
427203.2
29
424485.3
02
421760.6
72
419029.3
22
416291.2
35
413546.3
96
410794.7
88
408036.3
93
405271.1
95
402499.1
77
399720.3
23
2.658.34
2.664.89
2.671.46
2.678.05
2.684.66
2.691.28
2.697.92
2.704.57
2.711.24
2.717.93
2.724.63
2.731.35
2.738.09
2.744.84
2.751.61
2.758.39
2.765.20
2.772.02
2.778.85
2.785.71
1113.1894
4
1106.6332
6
1100.0609
2
1093.4723
7
1086.8675
6
1080.2464
7
1073.6090
5
1066.9552
6
1060.2850
6
1053.5984
1
1046.8952
7
1040.1756
1033.4393
5
1026.6864
9
1019.9169
8
1013.1307
7
1006.3278
2
999.50809
8
992.67155
5
985.81815
1
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
448.707.3
0
446.042.4
1
443.370.9
5
440.692.8
9
438.008.2
4
435.316.9
6
432.619.0
4
429.914.4
7
427.203.2
3
424.485.3
0
421.760.6
7
419.029.3
2
416.291.2
4
413.546.4
0
410.794.7
9
408.036.3
9
405.271.1
9
402.499.1
8
399.720.3
2
396.934.6
2
756203.53
4
755352.75
4
754469.39
9
753553.04
5
752603.26
5
751619.62
8
750601.69
6
749549.02
8
748461.17
4
747337.68
4
746178.09
9
744981.95
7
743748.78
8
220.60419
67383373.1
75.810.82
221.14826
221.69367
1
222.24042
7
222.78853
2
223.33798
9
223.88880
1
224.44097
1
224.99450
3
67307562.3
78.713.58
67228848.7
81.653.96
67147194.7
84.632.42
67062562.3
87.649.39
66974912.9
90.705.32
66884207.6
93.800.65
66790406.9
96.935.85
66693471.1
100.111.36
225.5494
226.10566
6
226.66330
3
227.22231
6
227.78270
8
228.34448
1
66593359.7
103.327.66
66490032.1
106.585.21
66383446.9
109.884.50
66273562.4
113.226.00
66160336.4
228.90764
229.47218
8
230.03812
9
230.60546
5
65923688.6
231.1742
65408382.9
116.610.20 742478.12
741169.47
120.037.59
3
739822.36
123.508.67
3
738436.29
127.023.94
8
737010.78
130.583.91
4
735545.31
134.189.10
8
734039.39
137.840.03
4
66043726.2
65800179.9
65673156
65542572
832014.3579
67.307.562.27
834066.3297
67.228.848.69
836123.3623
67.147.194.73
838185.4681
67.062.562.31
840252.6595
66.974.912.91
842324.9493
66.884.207.59
844402.3498
66.790.406.94
846484.8738
66.693.471.09
848572.5339
66.593.359.73
850665.3427
66.490.032.07
852763.3129
66.383.446.86
854866.4573
66.273.562.36
856974.7886
66.160.336.36
859088.3196
66.043.726.16
861207.0632
65.923.688.57
863331.0321
65.800.179.90
865460.2393
65.673.155.96
867594.6978
65.542.572.04
869734.4203
65.408.382.94
871879.4200
65.270.542.92

23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
396934.6
16
394142.0
38
391342.5
73
388536.2
04
385722.9
13
382902.6
84
380075.5
377241.3
43
374400.1
96
371552.0
43
368696.8
65
365834.6
45
362965.3
66
360089.0
11
357205.5
62
354315.0
02
351417.3
13
348512.4
77
345600.4
77
342681.2
95
2.792.58
2.799.47
2.806.37
2.813.29
2.820.23
2.827.18
2.834.16
2.841.15
2.848.15
2.855.18
2.862.22
2.869.28
2.876.36
2.883.45
2.890.56
978.94784
5
972.06059
5
965.15635
9
958.23509
5
951.29676
1
944.34131
6
937.36871
7
930.37892
2
923.37188
7
916.34757
2
909.30593
2
902.24692
7
895.17051
1
888.07664
4
2.912.00
880.96528
873.83637
9
866.68989
5
859.52578
7
2.919.18
852.34401
2.926.38
845.14452
2.897.69
2.904.84
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
394.142.0
4
391.342.5
7
388.536.2
0
385.722.9
1
382.902.6
8
380.075.5
0
377.241.3
4
374.400.2
0
371.552.0
4
368.696.8
6
365.834.6
4
362.965.3
7
360.089.0
1
357.205.5
6
354.315.0
0
351.417.3
1
348.512.4
8
345.600.4
8
342.681.3
0
339.754.9
1
231.74433
8
232.31588
2
232.88883
6
233.46320
2
234.03898
6
234.61618
9
235.19481
6
235.77487
236.35635
4
236.93927
2
237.52362
9
238.10942
6
238.69666
8
239.28535
8
239.87550
1
240.46709
8
241.06015
5
241.65467
5
242.25066
242.84811
6
65270542.9
141.537.21
65129005.7
145.281.19
64983724.5
149.072.51
64834652
152.911.70
64681740.3
156.799.32
64524941
64364205.1
64199483
64030724.7
63857879.4
63680895.8
63499722.2
63314306.1
63124594.3
62930533.2
62732068.6
62529145.4
62321708.3
62109701
61893066.7
732492.49
7
730904.10
9
729273.70
5
727600.75
3
725884.71
6
874029.7099
65.129.005.70
876185.3030
64.983.724.51
878346.2123
64.834.652.00
880512.4510
64.681.740.30
882684.0322
64.524.940.99
160.735.92 724125.05
722321.20
164.722.07
6
720472.62
168.758.33
9
718578.75
172.845.29
4
716639.01
176.983.52
4
714652.83
181.173.62
3
712619.62
185.416.17
9
710538.81
189.711.79
4
708409.79
194.061.07
1
706231.95
198.464.64
9
704004.70
202.923.12
9
701727.42
207.437.13
3
884860.9692
64.364.205.07
887043.2751
64.199.483.00
889230.9631
64.030.724.66
891424.0465
63.857.879.37
893622.5387
63.680.895.85
895826.4529
63.499.722.23
898035.8027
63.314.306.05
900250.6012
63.124.594.27
902470.8621
62.930.533.20
904696.5987
62.732.068.56
906927.8245
62.529.145.44
909164.5532
62.321.708.31
212.007.32 699399.48
697020.24
216.634.33
8
694589.08
221.318.80
9
911406.7983
62.109.700.99
913654.5733
61.893.066.67
915907.8920
61.671.747.86

43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
339754.9
14
336821.3
16
333880.4
83
330932.3
96
327977.0
39
325014.3
93
322044.4
41
319067.1
64
316082.5
44
313090.5
63
310091.2
03
307084.4
46
304070.2
74
301048.6
67
298019.6
09
294983.0
8
291939.0
62
288887.5
37
285828.4
86
282761.8
91
2.933.60
2.940.83
2.948.09
2.955.36
2.962.65
2.969.95
2.977.28
2.984.62
2.991.98
2.999.36
3.006.76
3.014.17
3.021.61
3.029.06
3.036.53
3.044.02
3.051.53
3.059.05
3.066.60
3.074.16
837.92727 3771.525
5
6
3771.525
830.69223
6
823.43934 3771.525
2
6
816.16856 3771.525
5
6
808.87985 3771.525
8
6
801.57317 3771.525
4
6
3771.525
794.24847
6
786.90570 3771.525
1
6
779.54482 3771.525
3
6
772.16579 3771.525
2
6
764.76856 3771.525
1
6
757.35308 3771.525
7
6
749.91932 3771.525
4
6
742.46722 3771.525
8
6
734.99675 3771.525
3
6
727.50785 3771.525
4
6
720.00048 3771.525
5
6
3771.525
712.4746
6
704.93015 3771.525
5
6
697.36710 3771.525
4
6
336.821.3
2
333.880.4
8
330.932.4
0
327.977.0
4
325.014.3
9
322.044.4
4
319.067.1
6
316.082.5
4
313.090.5
6
310.091.2
0
307.084.4
5
304.070.2
7
301.048.6
7
298.019.6
1
294.983.0
8
291.939.0
6
288.887.5
4
285.828.4
9
282.761.8
9
279.687.7
3
243.44704
5
244.04745
1
244.64933
8
245.25270
9
245.85756
8
246.46391
9
247.07176
6
247.68111
1
61671747.9
61445686.5
61214823.6
60979100
60738455.3
60492828.7
60242158.8
59986383.2
248.29196
248.90431
5
59725439.1
249.51818
250.13355
9
250.75045
6
251.36887
4
251.98881
8
59187789.6
252.61029
253.23329
5
253.85783
7
254.48391
9
255.11154
5
57748668.6
59459262.7
58910954.8
58628692.3
58340935.5
58047617
57444021.4
57133605.6
56817350.8
56495185.5
226.061.41 692105.36
689568.40
230.862.81
7
686977.57
235.723.68
1
684332.18
240.644.69
5
681631.57
245.626.55
2
678875.05
250.669.94
2
676061.93
255.775.56
2
673191.51
260.944.14
5
670263.09
266.176.40
4
667275.95
271.473.05
4
664229.37
276.834.84
4
661122.62
282.262.51
1
657954.95
287.756.81
7
654725.63
293.318.52
3
651433.89
298.948.39
4
648078.97
304.647.21
4
644660.09
310.415.76
9
641176.48
316.254.85
8
637627.34
322.165.27
7
634011.87
328.147.85
8
918166.7679
61.445.686.46
920431.2149
61.214.823.65
922701.2465
60.979.099.97
924976.8767
60.738.455.28
927258.1192
60.492.828.73
929544.9879
60.242.158.80
931837.4966
59.986.383.23
934135.6593
59.725.439.09
936439.4898
59.459.262.69
938749.0022
59.187.789.64
941064.2105
58.910.954.81
943385.1287
58.628.692.30
945711.7709
58.340.935.49
948044.1513
58.047.616.97
950382.2839
57.748.668.58
952726.1830
57.444.021.37
955075.8628
57.133.605.60
957431.3375
56.817.350.75
959792.6215
56.495.185.48
962159.7290
56.167.037.63

63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
279687.7
32
276605.9
92
273516.6
51
270419.6
91
267315.0
94
264202.8
39
261082.9
09
257955.2
84
254819.9
46
251676.8
75
248526.0
53
245367.4
59
242201.0
76
239026.8
83
235844.8
63
232654.9
94
229457.2
58
226251.6
36
223038.1
08
219816.6
55
3.127.62
689.78539
9
682.18499
6
674.56584
9
666.92791
1
659.27113
5
651.59547
6
643.90088
7
3.135.34
636.18732
3.143.07
628.45473
620.70306
9
612.93229
1
605.14234
8
597.33319
2
589.50477
8
581.65705
6
573.78997
9
3.081.74
3.089.34
3.096.96
3.104.60
3.112.25
3.119.93
3.150.82
3.158.59
3.166.38
3.174.19
3.182.02
3.189.87
3.197.74
3.205.62
3.213.53
3.221.45
3.229.40
565.9035
557.99757
2
550.07214
4
542.12717
1
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
276.605.9
9
273.516.6
5
270.419.6
9
267.315.0
9
264.202.8
4
261.082.9
1
257.955.2
8
254.819.9
5
251.676.8
8
248.526.0
5
245.367.4
6
242.201.0
8
239.026.8
8
235.844.8
6
232.654.9
9
229.457.2
6
226.251.6
4
223.038.1
1
219.816.6
5
216.587.2
6
255.74071
9
256.37144
4
257.00372
5
257.63756
6
56167037.6
55832834.2
55492501.5
55145964.7
334.203.40 630329.27
626578.70
340.332.77
4
622759.35
346.536.79
1
618870.37
352.816.31
5
614910.92
359.172.20
7
610880.15
365.605.32
1
964532.6745
55.832.834.22
966911.4723
55.492.501.46
969296.1368
55.145.964.67
971686.6826
54.793.148.36
974083.1241
54.433.976.17
976485.4758
54.068.370.84
372.116.57 606777.18
602601.13
378.706.83
7
598351.13
385.377.00
6
594026.27
392.128.00
9
589625.65
398.960.74
9
978893.7525
53.696.254.27
981307.9685
53.317.547.44
983728.1387
52.932.170.43
986154.2777
52.540.042.44
988586.4002
52.141.081.69
991024.5209
51.735.205.53
993468.6547
51.322.330.33
995918.8165
50.902.371.52
998375.0209
1000837.283
1
1003305.617
8
1005780.040
1
1008260.565
0
1010747.207
6
50.475.243.55
258.27297
54793148.4
258.90994
259.54848
2
260.18859
9
260.83029
4
261.47357
2
262.11843
6
262.76489
1
54433976.2
263.41294
264.06258
8
264.71383
7
265.36669
3
266.02115
9
266.67723
9
267.33493
7
267.99425
7
51735205.5
405.876.16 585148.36
580593.45
412.875.20
3
51322330.3
419.958.82
54068370.8
53696254.3
53317547.4
52932170.4
52540042.4
52141081.7
50902371.5
50475243.5
50040859.9
49599133.1
49149974.7
48693295
575960
571247.05
427.127.97
2
566453.64
434.383.63
9
441.726.80 561578.82
556621.58
449.158.46
2
551580.94
456.679.62
4
464.291.31
546455.9
50.040.859.91
49.599.133.11
49.149.974.66
48.693.295.04
48.229.003.73

83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
10
0
10
1
10
2
216587.2
56
213349.8
93
210104.5
46
206851.1
95
203589.8
2
200320.4
02
197042.9
2
193757.3
56
190463.6
88
187161.8
97
183851.9
63
180533.8
66
177207.5
86
173873.1
02
170530.3
94
167179.4
43
163820.2
27
160452.7
26
157076.9
2
153692.7
88
3.237.36
3.245.35
3.253.35
3.261.37
3.269.42
3.277.48
3.285.56
3.293.67
534.16260
3
526.17839
3
518.17449
1
510.15084
9
502.10741
9
494.04415
2
485.96099
8
3.301.79
477.85791
469.73483
7
3.309.93
461.59173
3.318.10
453.42854
445.24521
7
437.04171
2
428.81797
6
420.57395
7
412.30960
6
404.02487
3
395.71970
8
3.326.28
3.334.48
3.342.71
3.350.95
3.359.22
3.367.50
3.375.81
3.384.13
3.392.48
387.39406
379.04787
8
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
213.349.8
9
210.104.5
5
206.851.1
9
203.589.8
2
200.320.4
0
197.042.9
2
193.757.3
6
190.463.6
9
187.161.9
0
183.851.9
6
180.533.8
7
177.207.5
9
173.873.1
0
170.530.3
9
167.179.4
4
163.820.2
3
160.452.7
3
157.076.9
2
153.692.7
9
150.300.3
1
268.65520
3
269.31777
9
269.98198
9
270.64783
8
271.31532
8
271.98446
5
272.65525
2
273.32769
4
274.00179
3
274.67755
6
275.35498
5
276.03408
4
276.71485
9
277.39731
2
278.08144
9
278.76727
3
279.45478
8
280.14399
9
280.83491
281.52752
4
48229003.7
471.994.55
47757009.2
479.790.39
47277218.8
487.679.87
46789538.9
495.664.08
46293874.8
503.744.08
45790130.8
511.920.97
45278209.8
520.195.84
44758014
44229444.1
43692400.1
43146780.5
42592482.8
42029403.3
41457437.1
40876478.2
40286419.3
39687151.9
39078566.3
38460551.5
37832995.4
541245.43
5
535948.52
1
530564.11
8
525091.17
7
519528.63
4
513875.41
3
508130.42
9
528.569.82 502292.58
496360.75
537.044.03
5
490333.82
545.619.61
9
484210.66
554.297.72
5
477990.11
563.079.51
1
471671.00
571.966.18
5
465252.16
580.958.90
8
458732.41
590.058.90
2
452110.53
599.267.38
2
608.585.59 445385.31
438555.51
618.014.76
6
431619.90
627.556.16
4
424577.21
637.211.06
4
1013239.982
9
1015738.906
0
1018243.992
2
1020755.256
5
1023272.714
4
1025796.380
9
1028326.271
6
1030862.401
6
1033404.786
3
1035953.441
3
1038508.382
0
1041069.623
8
1043637.182
4
1046211.073
2
1048791.311
9
1051377.914
2
1053970.895
8
1056570.272
4
1059176.059
7
1061788.273
6
47.757.009.18
47.277.218.79
46.789.538.92
46.293.874.84
45.790.130.76
45.278.209.79
44.758.013.95
44.229.444.13
43.692.400.10
43.146.780.49
42.592.482.77
42.029.403.26
41.457.437.08
40.876.478.17
40.286.419.27
39.687.151.89
39.078.566.31
38.460.551.55
37.832.995.39
37.195.784.33

10
3
10
4
10
5
10
6
10
7
10
8
10
9
11
0
11
1
11
2
11
3
11
4
11
5
11
6
11
7
11
8
11
9
12
0
12
1
12
2
150300.3
11
146899.4
66
143490.2
34
140072.5
94
136646.5
25
133212.0
07
129769.0
18
126317.5
38
122857.5
45
119389.0
2
115911.9
39
112426.2
84
108932.0
32
105429.1
62
101917.6
53
98397.48
39
94868.63
3
91331.07
9
87784.80
05
84229.77
59
3.459.99
370.68111
3
362.29371
3
353.88562
7
345.45680
5
337.00719
5
328.53674
6
320.04540
7
311.53312
5
3.468.53
302.99985
3.477.08
294.44553
285.87011
2
277.27354
6
268.65577
7
260.01675
5
251.35642
7
3.400.84
3.409.23
3.417.64
3.426.07
3.434.52
3.442.99
3.451.48
3.485.66
3.494.25
3.502.87
3.511.51
3.520.17
3.528.85
3.546.28
242.67474
233.97164
2
225.24707
9
3.555.02
216.501
3.563.79
207.73335
3.537.55
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
146.899.4
7
143.490.2
3
140.072.5
9
136.646.5
3
133.212.0
1
129.769.0
2
126.317.5
4
122.857.5
5
119.389.0
2
115.911.9
4
112.426.2
8
108.932.0
3
105.429.1
6
101.917.6
5
282.22184
7
282.91788
2
283.61563
4
284.31510
7
285.01630
5
285.71923
2
286.42389
2
287.13029
1
287.83843
2
288.54831
9
289.25995
7
37195784.3
36548803.6
35891937
35225067.3
34548075.5
33860841.8
33163244.4
32455160.8
31736466.5
31007036
30266742.1
289.97335
290.68850
3
291.40541
9
292.12410
98.397.48
3
29515456.4
94.868.63 292.84456
293.56679
91.331.08
4
294.29080
87.784.80
9
295.01660
84.229.78
9
26397773.6
80.665.98
23093553.8
295.7442
28753048.9
27979388.2
27194341.2
25589549.3
24769530.9
23937579.3
417426.17
3
410165.49
656.866.55
3
646.980.76
666.869.76 402793.87
395309.98
676.991.73
7
387712.51
687.233.79
2
380000.09
697.597.31
5
372171.37
708.083.68
5
364224.97
718.694.28
3
356159.49
729.430.53
5
740.293.85 347973.53
339665.65
751.285.69
2
331234.41
762.407.50
9
322678.37
773.660.76
3
313996.03
785.046.97
8
305185.92
796.567.62
3
296246.51
808.224.25
8
287176.29
820.018.39
8
277973.71
831.951.61
9
268637.22
844.025.48
1
259165.22
856.241.60
5
1064406.929
9
1067032.044
6
1069663.633
4
1072301.712
5
1074946.297
8
1077597.405
4
1080255.051
3
1082919.251
7
1085590.022
7
1088267.380
5
1090951.341
5
1093641.921
8
1096339.137
8
1099043.005
9
1101753.542
4
1104470.763
9
1107194.686
8
1109925.327
5
1112662.702
8
1115406.829
2
36.548.803.58
35.891.937.03
35.225.067.26
34.548.075.54
33.860.841.75
33.163.244.44
32.455.160.76
31.736.466.49
31.007.035.96
30.266.742.11
29.515.456.42
28.753.048.92
27.979.388.15
27.194.341.18
26.397.773.56
25.589.549.32
24.769.530.93
23.937.579.32
23.093.553.84
22.237.312.23

12
3
12
4
12
5
12
6
12
7
12
8
12
9
13
0
13
1
13
2
13
3
13
4
13
5
13
6
13
7
13
8
13
9
14
0
14
1
14
2
80665.98
36
77093.40
2
73512.00
95
69921.78
43
66322.70
47
62714.74
87
59097.89
46
55472.12
03
51837.40
39
48193.72
33
44541.05
64
40879.38
1
37208.67
5
33528.91
6
29840.08
17
26142.14
98
22435.09
77
18718.90
31
14993.54
34
11258.99
58
3.572.58
3.581.39
3.590.23
3.599.08
3.607.96
3.616.85
3.625.77
3.634.72
3.643.68
3.652.67
3.661.68
3.670.71
3.679.76
3.688.83
3.697.93
3.707.05
3.716.19
3.725.36
3.734.55
3.743.76
198.94407
7
190.13312
7
181.30044
7
172.44598
3
163.56968
2
154.67148
9
145.75135
1
136.80921
4
127.84502
2
118.85872
3
109.85026
1
100.81958
2
91.766630
4
82.691352
73.593691
5
64.473593
8
55.331003
4
46.165864
9
36.978122
7
27.767721
1
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
3771.525
6
77.093.40
73.512.01
69.921.78
66.322.70
62.714.75
59.097.89
55.472.12
51.837.40
48.193.72
44.541.06
40.879.38
37.208.67
33.528.92
29.840.08
26.142.15
22.435.10
18.718.90
14.993.54
11.259.00
7.515.24
296.47358
5
297.20476
9
297.93775
6
298.67255
1
299.40915
8
300.14758
1
300.88782
6
301.62989
7
302.37379
8
303.11953
3
303.86710
8
304.61652
6
305.36779
2
306.12091
2
306.87588
8
307.63272
7
308.39143
2
309.15200
9
309.91446
1
310.67879
4
22237312.2
868.601.59
21368710.6
881.107.07
20487603.6
893.759.69
19593843.9
906.561.12
18687282.8
919.513.05
17767769.7
932.617.18
16835152.5
945.875.24
15889277.3
959.288.97
14929988.3
972.860.14
13957128.2
986.590.54
1.000.481.9
5
1.014.536.2
2
1.028.755.1
7
1.043.140.6
9
1.057.694.6
5
1.072.418.9
7
1.087.315.5
6
1.102.386.3
9
1.117.633.4
3
1.133.058.6
6
12970537.6
11970055.7
10955519.5
9926764.31
8883623.62
7825928.97
6753510
5666194.43
4563808.04
3446174.61
249556.13
4
239808.33
5
229920.19
4
219890.06
1
209716.26
4
199397.11
6
188930.90
8
178315.91
2
167550.38
3
156632.55
2
145560.63
3
134332.81
8
122947.28
2
111402.17
4
99695.626
2
87825.748
75790.627
5
63588.331
4
51216.904
3
38674.368
8
1118157.723
4
1120915.402
0
1123679.881
7
1126451.179
5
1129229.312
0
1132014.296
1
1134806.148
7
1137604.886
8
1140410.527
4
1143223.087
4
1146042.583
9
1148869.034
1
1151702.455
1
1154542.864
0
1157390.278
2
1160244.714
8
1163106.191
3
1165974.725
0
1168850.333
2
1171733.033
4
21.368.710.64
20.487.603.58
19.593.843.89
18.687.282.77
17.767.769.72
16.835.152.54
15.889.277.30
14.929.988.33
13.957.128.18
12.970.537.65
11.970.055.70
10.955.519.48
9.926.764.31
8.883.623.62
7.825.928.97
6.753.510.00
5.666.194.43
4.563.808.04
3.446.174.61
2.313.115.95

14
3
14
4
7515.237
94
3762.246
91
3.752.99
3.762.25
18.534604 3771.525
2
6
9.2787158 3771.525
4
6
311.44501
2
312.21311
0.00
9
3.762.25
2313115.95
1164451.83
1.148.664.1
2 25958.725
1.164.451.8 13067.950
3
6
1174622.843
2
1177519.780
0
1.164.451.83
0.00

Taller Amortizacion

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Taller Amortizacion

Cargado por

Copyright:

Formatos disponibles

Diego Hernn Ruiz Malpica.

Taller Tablas de Amortizacin - Parcial. Matemtica Financiera

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

forma de pago CUMV en UVR

0.25% Reflejo de inflacin

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

43709484. 1.129.050.4 490525.55 1619575.983

Diego Hernn Ruiz Malpica.

0.25% Reflejo de inflacion

forma de pago CUMV en UVR

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

Diego Hernn Ruiz Malpica.

También podría gustarte